R1 RCM Inc.
NASDAQ:RCM
14.28 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2000 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 163 | 178 | 173.6 | 164.9 | 123.1 | 104.2 | 110.1 | 131.1 | 163.5 | 123.9 | 130.1 | 158.7 | 164.9 | 103.5 | 173.8 | 106.3 | 123.1 | 106 | 92 | 55.6 | 80.1 | 116.9 | 62.8 | 52.4 | 38.8 | 167.6 | 164.9 | 142.8 | 132.4 | 142.7 | 181.176 | 201.947 | 221.673 | 280.997 | 103.497 | 137.716 | 121.897 | 132.003 | 145.167 | 193.749 | 154.12 | 207.673 | 228.891 | 220.2 | 203.7 | 183 | 176.956 | 196.375 | 200.878 | 214.474 | 196.725 | 182.094 | 150.297 | 118.974 | 155.573 | 124.61 | 119.874 | 30.311 | 43.659 | 34.272 | 37.789 | 51.656 | 110.1 |
Kortetermijnbeleggingen
| 9.6 | 9.5 | -29.5 | 11.1 | 11.1 | 8.3 | 0 | 3.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.023 | 1.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 163 | 178 | 173.6 | 164.9 | 123.1 | 104.2 | 110.1 | 131.1 | 163.5 | 123.9 | 130.1 | 158.7 | 164.9 | 103.5 | 173.8 | 106.3 | 123.1 | 106 | 92 | 55.6 | 80.1 | 116.9 | 62.8 | 52.4 | 38.8 | 167.6 | 164.9 | 142.8 | 132.4 | 142.7 | 181.176 | 201.947 | 221.673 | 282.02 | 104.52 | 137.716 | 121.897 | 132.003 | 145.167 | 193.749 | 154.12 | 207.673 | 228.891 | 220.2 | 203.7 | 183 | 176.956 | 196.375 | 200.878 | 214.474 | 196.725 | 182.094 | 150.297 | 118.974 | 155.573 | 124.61 | 119.874 | 30.311 | 43.659 | 34.272 | 37.789 | 51.656 | 110.1 |
Nettovorderingen
| 457.4 | 414.2 | 379.5 | 360.8 | 353.5 | 336.1 | 344.1 | 313.1 | 321.2 | 135.3 | 157.4 | 143 | 128.7 | 129.4 | 122.2 | 112.2 | 89.6 | 93.9 | 83.1 | 85.4 | 71.1 | 63.9 | 97.4 | 69.4 | 81.2 | 38.9 | 23.6 | 25.7 | 23.5 | 34.5 | 5.816 | 8.904 | 6.575 | 8.912 | 10.194 | 5.137 | 3.382 | 4.531 | 4.438 | 8.539 | 13.478 | 14.317 | 24.557 | 23.1 | 26.3 | 29.1 | 25.859 | 137.998 | 126.169 | 112.461 | 95.399 | 108.013 | 93.295 | 94.981 | 55.177 | 56.92 | 47.352 | 32.125 | 28.792 | 32.596 | 42.151 | 21.467 | 235.2 |
Voorraad
| 0 | -9.5 | 58.2 | 0 | -11.1 | -8.3 | 0 | -3.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.5 | 0 | 0 | 0 | 0 | 0 | 0.4 | 1.8 | 1.8 | 2.5 | 0.2 | 0.6 | 0.9 | 0.4 | 0.2 | 3.818 | 0.856 | 0.534 | 0.559 | 1.102 | 105.412 | 66.695 | 70.328 | 73.46 | 74.797 | 111.47 | 127.145 | 114.753 | 0 | 0 | 0 | 252.645 | 13.809 | 15.674 | 12.079 | 10.03 | 17.719 | 27.132 | 18.558 | 13.336 | 6.528 | 2.338 | 3.743 | 4.283 | 6.051 | 8.972 | 1.031 | 0 |
Overige vlottende activa
| 135.3 | 107.9 | 22 | 112.7 | 108.3 | 105.2 | 110.3 | 96.9 | 86 | 81.2 | 77.2 | 62.9 | 59.7 | 65.7 | 59.4 | 62.4 | 48 | 43.9 | 41.6 | 49.1 | 43.5 | 36.2 | 34.8 | 35.5 | 26.6 | 12.4 | 13.2 | 16.1 | 19.1 | 28 | 13.804 | 16.024 | 13.392 | 13.718 | 10.924 | 7.798 | 11.951 | 6.984 | 7.389 | 9.535 | 10.137 | 9.082 | 6.943 | 146.8 | 145.2 | 300.3 | 21.522 | 4.594 | 10.132 | 3.908 | 3.432 | 2.009 | 4.007 | 2.67 | 1.659 | 1.496 | 0.933 | 1.276 | 1.337 | 1.282 | 0.63 | 1.374 | 219.2 |
Totaal vlottende activa
| 755.7 | 700.1 | 633.3 | 638.4 | 584.9 | 545.5 | 564.5 | 541.1 | 570.7 | 340.4 | 364.7 | 364.6 | 353.3 | 298.6 | 355.4 | 382.4 | 260.7 | 243.8 | 216.7 | 190.1 | 194.7 | 217.4 | 196.8 | 159.1 | 149.1 | 219.1 | 202.3 | 185.5 | 175.4 | 205.4 | 204.614 | 227.731 | 242.174 | 305.209 | 126.74 | 256.063 | 203.925 | 213.846 | 230.454 | 286.62 | 289.205 | 358.217 | 375.144 | 390.1 | 375.2 | 512.4 | 476.982 | 352.776 | 352.853 | 342.922 | 305.586 | 309.835 | 274.731 | 235.183 | 225.745 | 189.554 | 170.497 | 67.455 | 78.071 | 74.201 | 89.542 | 75.528 | 564.5 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 263.1 | 259.2 | 236.2 | 249 | 256.6 | 254.8 | 245.3 | 261.9 | 223.8 | 144.8 | 143.6 | 156.7 | 146.3 | 148.8 | 151.5 | 166.3 | 180.6 | 190.5 | 194.8 | 189.8 | 191.8 | 173.7 | 95.2 | 94.1 | 90.7 | 49 | 48.3 | 50.2 | 50.6 | 35 | 32.789 | 30.082 | 30.447 | 27.023 | 27.217 | 26.579 | 24.347 | 16.292 | 14.594 | 14.974 | 14.859 | 15.856 | 16.275 | 17.1 | 18.5 | 19.8 | 21.354 | 35.654 | 30.129 | 27.264 | 25.073 | 24.285 | 24.384 | 21.707 | 21.698 | 18.155 | 15.358 | 13.315 | 12.901 | 11.175 | 9.875 | 8.913 | 245.3 |
Goodwill
| 3,045.9 | 3,049.4 | 2,629.4 | 2,647.3 | 2,647.4 | 2,648.5 | 2,658.2 | 2,549.3 | 2,550.8 | 554.7 | 554.7 | 551.9 | 375.5 | 375.5 | 375.3 | 375.3 | 379.8 | 253.2 | 253.2 | 253.2 | 253.2 | 253.2 | 254.8 | 256.3 | 244.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.046 | 0.16 | 0.162 | 0.235 | 0.309 | 0.382 | 0.5 | 0.6 | 0.6 | 0.6 | 0 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 2,658.2 |
Immateriële activa
| 1,567.4 | 1,626.5 | 1,310.7 | 1,362.4 | 1,413.2 | 1,464.4 | 1,514.5 | 1,567.5 | 1,616.7 | 258.3 | 265.4 | 272.4 | 162.2 | 166.7 | 171.1 | 175.7 | 240 | 161.3 | 164.7 | 168.2 | 171.7 | 175.2 | 180.5 | 182.9 | 199.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,514.5 |
Goodwill en immateriële activa
| 4,613.3 | 4,675.9 | 3,940.1 | 4,009.7 | 4,060.6 | 4,112.9 | 4,172.7 | 4,116.8 | 4,167.5 | 813 | 820.1 | 824.3 | 537.7 | 542.2 | 546.4 | 551 | 619.8 | 414.5 | 417.9 | 421.4 | 424.9 | 428.4 | 435.3 | 439.2 | 444.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.007 | 0.006 | 0.046 | 0.16 | 0.162 | 0.235 | 0.309 | 0.382 | 0.579 | 0.6 | 0.6 | 0.6 | 0.605 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 1.468 | 4,172.7 |
Langetermijnbeleggingen
| 0 | 74.7 | 68.1 | 69.1 | 67.9 | 1.6 | 32 | 9.2 | 0 | 0 | 23.4 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -208.278 | -235.817 | -216.67 | -201.163 | -186.752 | -158.622 | -133.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 10.9 | 10.9 | 10.9 | 10.4 | 10.5 | 10.5 | 10.4 | 9.4 | 9.6 | 44.2 | 51.8 | 55.8 | 62.6 | 68.5 | 73.7 | 54.5 | 39.1 | 55.6 | 64.2 | 66.8 | 74.9 | 63.2 | 57.5 | 53.4 | 47.6 | 58.3 | 70.5 | 105.8 | 104.3 | 100.8 | 169.916 | 184.27 | 213.908 | 188.023 | 300.825 | 208.278 | 235.817 | 216.67 | 201.163 | 186.752 | 158.622 | 133.771 | 112.993 | 0 | 0 | 0 | 53.436 | 23.866 | 22.178 | 20.082 | 0 | 11.405 | 11.405 | 11.405 | 11.405 | 8.069 | 8.082 | 7.956 | 7.739 | 9.373 | 4.542 | 0 | 0 |
Overige niet-vlottende activa
| 135.3 | 74.4 | 71.6 | 80.4 | 93.7 | 147.3 | 114.9 | 142.7 | 118.6 | 93.9 | 45.7 | 81.5 | 77.4 | 75.9 | 62 | 50.3 | 40.7 | 38.5 | 35.5 | 33.2 | 27 | 25.1 | 22.7 | 21.8 | 21.6 | 18.4 | 14.9 | 12.9 | 11.5 | 9.6 | 7.74 | 8.192 | 6.402 | 5.504 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 115.9 | 95.7 | 48.9 | 5 | 15.226 | 15.969 | 16.679 | 32.065 | 0.512 | 1.203 | 1.238 | 2.303 | 1.03 | 1.098 | 5.057 | 3.293 | 2.623 | 0.538 | 0.995 | 157.3 |
Totaal niet-vlottende activa
| 5,022.6 | 5,095.1 | 4,326.9 | 4,418.6 | 4,489.3 | 4,527.1 | 4,575.3 | 4,540 | 4,519.5 | 1,095.9 | 1,084.6 | 1,118.8 | 824.5 | 835.9 | 833.6 | 822.1 | 880.2 | 699.1 | 712.4 | 711.2 | 718.6 | 690.4 | 610.7 | 608.5 | 604 | 125.7 | 133.7 | 168.9 | 166.4 | 145.4 | 210.445 | 222.544 | 250.757 | 220.55 | 333.549 | 234.863 | 260.21 | 233.122 | 215.919 | 201.961 | 173.79 | 150.009 | 134.847 | 133.6 | 114.8 | 69.3 | 80.395 | 76.214 | 69.744 | 65.493 | 58.606 | 37.67 | 38.46 | 35.818 | 36.874 | 28.722 | 26.006 | 27.796 | 25.401 | 24.639 | 16.423 | 11.376 | 4,575.3 |
Totaal activa
| 5,778.3 | 5,795.2 | 4,960.2 | 5,057 | 5,074.2 | 5,072.6 | 5,139.8 | 5,081.1 | 5,090.2 | 1,436.3 | 1,449.3 | 1,483.4 | 1,177.8 | 1,134.5 | 1,189 | 1,204.5 | 1,140.9 | 942.9 | 929.1 | 901.3 | 913.3 | 907.8 | 807.5 | 767.6 | 753.1 | 344.8 | 336 | 354.4 | 341.8 | 350.8 | 415.059 | 450.275 | 492.931 | 525.759 | 460.289 | 490.926 | 464.135 | 446.968 | 446.373 | 488.581 | 462.995 | 508.226 | 509.991 | 523.7 | 490 | 581.7 | 557.377 | 428.99 | 422.597 | 408.415 | 364.192 | 347.505 | 313.191 | 271.001 | 262.619 | 218.276 | 196.503 | 95.251 | 103.472 | 98.84 | 105.965 | 86.904 | 5,139.8 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 43.9 | 27.1 | 22.7 | 20.1 | 26.1 | 24.6 | 33.4 | 25 | 56.4 | 21 | 17.7 | 22.5 | 21 | 22.8 | 18.2 | 21.8 | 24.2 | 24.8 | 20.2 | 24.7 | 18.4 | 13.5 | 9.9 | 7.8 | 14.6 | 5 | 7.2 | 6.9 | 6.8 | 2.3 | 7.947 | 3.888 | 3.735 | 2.068 | 5.306 | 6.34 | 10.193 | 6.167 | 12.488 | 4.936 | 6.249 | 5.504 | 4.254 | 3 | 0.5 | 2.2 | 0.9 | 43.395 | 35.58 | 23.356 | 15.21 | 26.825 | 30.264 | 27.123 | 30.073 | 20.175 | 15.769 | 18.725 | 11.967 | 44.057 | 50.88 | 38.205 | 33.4 |
Kortlopende schulden
| 113.2 | 112.7 | 92.1 | 86 | 82 | 77.1 | 71.9 | 70.3 | 63.7 | 30.9 | 31 | 29.3 | 49.4 | 47.3 | 44.5 | 41.9 | 39.2 | 29.6 | 29.1 | 27.4 | 27.6 | 14.1 | 2.7 | 3.4 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -70.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.941 | 0 | 19.269 | 13.177 | 0 | 53.9 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.197 | 0.185 | 0.2 | 0.153 | 0 | 0 | 0 | 0 | 1.662 | 1.372 | 0 | 0.041 | 0.045 | 0.224 | 1.208 | 0 |
Uitgestelde opbrengsten
| 37.6 | 43.3 | 42.2 | 49.2 | 49.7 | 55 | 64.9 | 73.4 | 45.9 | 39.6 | 49.4 | 59.3 | 37.5 | 33.6 | 32 | 41.4 | 43.3 | 44.3 | 48.1 | 45.5 | 59.2 | 66.6 | 65.8 | 15.3 | 31.8 | 32.3 | 28.2 | 21 | 11.9 | 15.8 | 83.888 | 195.654 | 285.708 | 318.959 | 202.516 | 252.591 | 143.538 | 150.327 | 151.921 | 178.456 | 206.799 | 267.775 | 255.861 | 0 | 0 | 0 | 604.888 | 18.285 | 21.356 | 31.909 | 24.137 | 19.15 | 19.335 | 21.373 | 21.857 | 19.247 | 16.662 | 14.744 | 22.61 | 17.369 | 19.477 | 22.987 | 0 |
Overige kortlopende verplichtingen
| 216.6 | 208.9 | 189.2 | 181.4 | 167.4 | 161.4 | 179.6 | 177.3 | 196.7 | 130 | 156.1 | 146.3 | 129.9 | 117.8 | 111.6 | 135.4 | 98.8 | 108.7 | 135.1 | 105.5 | 110.9 | 138.8 | 117.8 | 123.4 | 88.4 | 61 | 54.5 | 45.3 | 40.7 | 44.4 | 43.274 | 34.52 | 36.707 | 34.409 | 95.461 | 123.788 | 107.847 | 102.158 | 98.74 | 114.956 | 116.554 | 133.116 | 132.689 | 450 | 413.1 | 783 | 101.941 | 96.052 | 90.77 | 84.377 | 75.522 | 89.087 | 67.888 | 59.801 | 64.058 | 58 | 52.632 | 16.067 | 47.616 | 3.644 | 1.894 | 17.789 | 262.5 |
Totaal kortlopende verplichtingen
| 411.3 | 392 | 346.2 | 336.7 | 325.2 | 318.1 | 349.8 | 346 | 362.7 | 221.5 | 254.2 | 257.4 | 237.8 | 221.5 | 206.3 | 240.5 | 205.5 | 207.4 | 232.5 | 203.1 | 216.1 | 233 | 196.2 | 149.9 | 137.5 | 98.3 | 89.9 | 73.2 | 59.4 | 62.5 | 135.109 | 234.062 | 326.15 | 355.436 | 232.627 | 382.719 | 261.578 | 258.652 | 263.149 | 298.348 | 329.602 | 406.395 | 392.804 | 453 | 413.6 | 785.2 | 707.729 | 157.732 | 147.706 | 139.642 | 114.869 | 135.062 | 117.487 | 108.297 | 115.988 | 97.422 | 85.063 | 87.477 | 82.193 | 84.339 | 85.428 | 78.981 | 349.8 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,173.1 | 2,277 | 1,648.3 | 1,729.1 | 1,780.8 | 1,799.7 | 1,827 | 1,827.3 | 1,853 | 808.1 | 808.3 | 843.1 | 566 | 578.9 | 590.7 | 602.8 | 615.1 | 441.7 | 420.4 | 433.4 | 450.9 | 430.7 | 356 | 356.1 | 356.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,845 |
Uitgestelde opbrengsten niet-vlottend
| 13.6 | 14.8 | 14.5 | 15.1 | 17.6 | 18.4 | 18.7 | 19.4 | 20.3 | 18.8 | 18.7 | 20.3 | 16.4 | 15.4 | 16.3 | 17.2 | 18.2 | 19.3 | 18.6 | 17.8 | 16.8 | 18.7 | 17.7 | 18 | 17.4 | 14.5 | 11.5 | 9.4 | 8.8 | 7.1 | 111.032 | 63.585 | 51.221 | 22.835 | 432.477 | 323.293 | 381.925 | 350.465 | 317.065 | 311.158 | 267.917 | 225.693 | 195.392 | 0 | 0 | 0 | 77.443 | 7.737 | 8.437 | 9.072 | 7.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 253.8 | 263.1 | 176.6 | 190.6 | 184 | 192.1 | 200.7 | 98.2 | 86.7 | 0 | 0 | 0 | 0 | 0 | 0 | 245.7 | 240.1 | 234.5 | 229.1 | 223.8 | 218.5 | 213.4 | 208.4 | 203.5 | 198.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.4 |
Overige niet-vlottende verplichtingen
| 106.3 | 24.7 | 23.2 | 24 | 23.6 | 24.9 | 23.1 | 22.4 | 16.9 | 21.4 | 21.4 | 28.5 | 35.5 | 35.1 | 36.3 | 35.8 | 15.9 | 8.5 | 10.4 | 8.4 | 6.6 | 8.2 | 22.9 | 30.1 | 19.2 | 206.9 | 201.2 | 196.9 | 192.9 | 189.9 | 181.252 | 177.541 | 173.079 | 168.896 | 8.498 | 8.421 | 10.845 | 8.323 | 8.405 | 6.213 | 6.467 | 6.531 | 7.407 | 165.1 | 138.4 | 52.5 | 8.405 | 5.492 | 5.564 | 4.311 | 4.179 | 4.003 | 3.94 | 4.09 | 3.912 | 2.02 | 0.852 | 33.469 | 34.577 | 61.426 | 70.357 | 61.192 | 214.1 |
Totaal niet-vlottende verplichtingen
| 2,546.8 | 2,579.6 | 1,862.6 | 1,958.8 | 2,006 | 2,035.1 | 2,069.5 | 1,967.3 | 1,976.9 | 848.3 | 848.4 | 891.9 | 617.9 | 629.4 | 643.3 | 901.5 | 889.3 | 704 | 678.5 | 683.4 | 692.8 | 671 | 605 | 607.7 | 591.9 | 221.4 | 212.7 | 206.3 | 201.7 | 197 | 292.284 | 241.126 | 224.3 | 191.731 | 440.975 | 331.714 | 392.77 | 358.788 | 325.47 | 317.371 | 274.384 | 232.224 | 202.799 | 165.1 | 138.4 | 52.5 | 85.848 | 13.229 | 14.001 | 13.383 | 11.234 | 4.003 | 3.94 | 4.09 | 3.912 | 2.02 | 0.852 | 33.469 | 34.577 | 61.426 | 70.357 | 61.192 | 2,069.5 |
Totaal passiva
| 2,958.1 | 2,971.6 | 2,208.8 | 2,295.5 | 2,331.2 | 2,353.2 | 2,419.3 | 2,313.3 | 2,339.6 | 1,069.8 | 1,102.6 | 1,149.3 | 855.7 | 850.9 | 849.6 | 1,142 | 1,094.8 | 911.4 | 911 | 886.5 | 908.9 | 904 | 801.2 | 757.6 | 729.4 | 319.7 | 302.6 | 279.5 | 261.1 | 259.5 | 427.393 | 475.188 | 550.45 | 547.167 | 673.602 | 714.433 | 654.348 | 617.44 | 588.619 | 615.719 | 603.986 | 638.619 | 595.603 | 618.1 | 552 | 837.7 | 793.577 | 170.961 | 161.707 | 153.025 | 126.103 | 139.065 | 121.427 | 112.387 | 119.9 | 99.442 | 85.915 | 87.477 | 82.193 | 84.339 | 85.428 | 78.981 | 2,419.3 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 251.5 | 245.7 | 240.1 | 234.5 | 229.1 | 223.8 | 218.5 | 213.4 | 208.4 | 203.5 | 198.6 | 193.9 | 189.3 | 184.7 | 180.3 | 175.9 | 171.593 | 167.389 | 163.269 | 159.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.013 | 0.013 | 0.013 | 0 |
Gewone aandelen
| 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 3 | 3 | 3 | 3 | 2.8 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.164 | 1.164 | 1.164 | 1.164 | 1.133 | 1.087 | 1.029 | 1.029 | 1.029 | 1.026 | 1.014 | 1.013 | 1.005 | 1 | 1 | 1 | 1 | 0.998 | 0.994 | 0.993 | 0.987 | 0.982 | 0.974 | 0.958 | 0.948 | 0.911 | 0.911 | 0.108 | 0.095 | 0.095 | 0.095 | 0.095 | 4.4 |
Ingehouden winsten
| -179.4 | -171.8 | -136.7 | -120 | -121.3 | -121.6 | -121.9 | -84.8 | -55.3 | -34.9 | -64.3 | -100.3 | -117.3 | -135.7 | -161.5 | -240.1 | -245.3 | -260.4 | -277.8 | -285.6 | -294.8 | -289.6 | -289.8 | -284.1 | -270.7 | -267.8 | -244.5 | -204.3 | -200.7 | -194 | -304.702 | -317.828 | -355.161 | -314.37 | -481.773 | -487.22 | -454.25 | -427.962 | -397.517 | -379.866 | -389.419 | -372.62 | -317.897 | -324.3 | -286.7 | -474.4 | -447.98 | 15 | 12.245 | 12.823 | 11.33 | -1.851 | -9.121 | -17.674 | -17.834 | -23.362 | -26.22 | -30.138 | -30.452 | -35.558 | -24.887 | -30.101 | -121.9 |
Overige gereserveerde algehele resultaten
| -7 | -5.2 | -5.9 | -1.7 | 0.4 | -4.6 | -3.4 | -4 | -11 | -6.6 | -5.3 | -6.6 | -7.1 | -6.4 | -6.5 | -7.9 | -10.4 | -11 | -4.5 | -4.4 | -2.7 | -2.8 | -3.5 | -5.2 | -4.1 | -2.3 | -1.6 | -2.2 | -2 | -2 | -2.843 | -2.54 | -2.732 | -2.428 | -2.488 | -2.465 | -2.036 | -1.815 | -1.763 | -1.453 | -1.2 | -1.221 | -1.459 | -3.2 | -2.6 | -1.4 | -0.756 | -0.977 | -1.142 | -0.959 | -1.037 | -0.653 | -0.24 | -0.189 | -0.134 | -0.049 | -0.105 | 0.1 | -0.034 | -0.021 | -0.227 | -0.222 | 0 |
Overige totale aandeelhoudersvermogen
| 3,002.1 | 2,996.1 | 2,889.5 | 2,878.8 | 2,859.5 | 2,841.2 | 2,841.4 | 2,852.2 | 2,812.5 | 405 | 413.3 | 438 | 443.5 | 422.9 | 254.5 | 63.5 | 60.4 | 67.1 | 70 | 79.7 | 82.1 | 81.6 | 90 | 94.6 | 98.7 | 100.1 | 89 | 95.5 | 101.9 | 110.2 | 122.454 | 126.902 | 135.941 | 135.019 | 269.815 | 265.091 | 265.044 | 258.276 | 256.005 | 253.155 | 248.614 | 242.435 | 232.739 | 232.2 | 226.4 | 218.7 | 211.536 | 243.008 | 248.793 | 242.533 | 226.809 | 209.962 | 200.151 | 175.519 | 159.739 | 141.334 | 136.002 | 37.704 | 51.657 | 49.972 | 45.543 | 38.138 | 2,838 |
Totaal eigen vermogen van aandeelhouders
| 2,820.2 | 2,823.6 | 2,751.4 | 2,761.5 | 2,743 | 2,719.4 | 2,720.5 | 2,767.8 | 2,750.6 | 366.5 | 346.7 | 334.1 | 322.1 | 283.6 | 339.4 | 62.5 | 46.1 | 31.5 | 18.1 | 14.8 | 4.4 | 3.8 | 6.3 | 10 | 23.7 | 25.1 | 33.4 | 74.9 | 80.7 | 91.3 | -12.334 | -24.913 | -57.519 | -21.408 | -213.313 | -223.507 | -190.213 | -170.472 | -142.246 | -127.138 | -140.991 | -130.393 | -85.612 | -94.3 | -61.9 | -256.1 | -236.2 | 258.029 | 260.89 | 255.39 | 238.089 | 208.44 | 191.764 | 158.614 | 142.719 | 118.834 | 110.588 | 7.774 | 21.279 | 14.501 | 20.537 | 7.923 | 2,720.5 |
Totaal eigen vermogen
| 2,820.2 | 2,823.6 | 2,751.4 | 2,761.5 | 2,743 | 2,719.4 | 2,720.5 | 2,767.8 | 2,750.6 | 366.5 | 346.7 | 334.1 | 322.1 | 283.6 | 339.4 | 62.5 | 46.1 | 31.5 | 18.1 | 14.8 | 4.4 | 3.8 | 6.3 | 10 | 23.7 | 25.1 | 33.4 | 74.9 | 80.7 | 91.3 | -12.334 | -24.913 | -57.519 | -21.408 | -213.313 | -223.507 | -190.213 | -170.472 | -142.246 | -127.138 | -140.991 | -130.393 | -85.612 | -94.3 | -61.9 | -256.1 | -236.2 | 258.029 | 260.89 | 255.39 | 238.089 | 208.44 | 191.764 | 158.614 | 142.719 | 118.834 | 110.588 | 7.774 | 21.279 | 14.501 | 20.537 | 7.923 | 2,720.5 |
Totaal passiva en aandeelhoudersvermogen
| 5,778.3 | 5,795.2 | 4,960.2 | 5,057 | 5,074.2 | 5,072.6 | 5,139.8 | 5,081.1 | 5,090.2 | 1,436.3 | 1,449.3 | 1,483.4 | 1,177.8 | 1,134.5 | 1,189 | 1,204.5 | 1,140.9 | 942.9 | 929.1 | 901.3 | 913.3 | 907.8 | 807.5 | 767.6 | 753.1 | 344.8 | 336 | 354.4 | 341.8 | 350.8 | 415.059 | 450.275 | 492.931 | 525.759 | 460.289 | 490.926 | 464.135 | 446.968 | 446.373 | 488.581 | 462.995 | 508.226 | 509.991 | 523.8 | 490.1 | 581.6 | 557.377 | 428.99 | 422.597 | 408.415 | 364.192 | 347.505 | 313.191 | 271.001 | 262.619 | 218.276 | 196.503 | 95.251 | 103.472 | 98.84 | 105.965 | 86.904 | 5,139.8 |